| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 15 000.00 | |
AT Other tangible assets | | | 1 704.00 | |
BH Other financial assets | | | 978.00 | |
BJ TOTAL (I) | | | 17 682.00 | |
BL Raw materials, supplies | | | 348.00 | |
BT Goods | | | 361.00 | |
BV Advances and down payments on orders | | | 518.00 | |
BZ Other receivables | | | 260.00 | |
CF Cash and cash equivalents | | | 1 527.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 3 011.00 | |
CO Grand total (0 to V) | | | 20 693.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 11 258.00 | 8 645.00 | | 11 258.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 408.00 | 2 613.00 | | 3 408.00 |
DL TOTAL (I) | 15 216.00 | 11 808.00 | | 15 216.00 |
DN Conditional advances | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 2 020.00 | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 317.00 | 1.00 | | 1 317.00 |
DX Trade payables and related accounts | 782.00 | 1 976.00 | | 782.00 |
DY Tax and social security liabilities | 1 285.00 | 2 457.00 | | 1 285.00 |
EA Other liabilities | 2 080.00 | 1 560.00 | | 2 080.00 |
EC TOTAL (IV) | 5 478.00 | 8 014.00 | | 5 478.00 |
EE Grand total (I to V) | 20 693.00 | 19 822.00 | | 20 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 683.00 | |
FD Production sold - goods | | | 30 328.00 | |
FJ Net sales | | | 31 011.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 550.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 31 561.00 | |
FS Purchases of goods (including customs duties) | | | 389.00 | |
FT Inventory change (goods) | | | -3.00 | |
FU Purchases of raw materials and other supplies | | | 1 871.00 | |
FV Inventory change (raw materials and supplies) | | | -28.00 | |
FW Other purchases and external expenses | | | 12 402.00 | |
FX Taxes, duties, and similar payments | | | 949.00 | |
FY Salaries and Wages | | | 7 688.00 | |
FZ Social Security Contributions | | | 3 934.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 283.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 27 491.00 | |
GG - OPERATING RESULT (I - II) | | | 4 071.00 | |
GR Interest and similar expenses | | | 202.00 | |
GU Total financial expenses (VI) | | | 202.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -202.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 141.00 | 302.00 | | 141.00 |
HD Total exceptional income (VII) | 141.00 | 302.00 | | 141.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 141.00 | 302.00 | | 141.00 |
HK Income tax | 602.00 | 461.00 | | 602.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 702.00 | 26 635.00 | | 31 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 294.00 | 24 022.00 | | 28 294.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 408.00 | 2 613.00 | | 3 408.00 |
